[AMTEL] YoY TTM Result on 2017-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Revenue 60,895 53,751 33,233 50,004 56,650 33,888 35,480 9.41% YoY % 13.29% 61.74% -33.54% -11.73% 67.17% -4.49% - Horiz. % 171.63% 151.50% 93.67% 140.94% 159.67% 95.51% 100.00%
PBT 6,801 2,737 -3,510 1,916 861 1,358 406 59.89% YoY % 148.48% 177.98% -283.19% 122.53% -36.60% 234.48% - Horiz. % 1,675.12% 674.14% -864.53% 471.92% 212.07% 334.48% 100.00%
Tax -1,545 -846 75 -664 -420 -593 -271 33.62% YoY % -82.62% -1,228.00% 111.30% -58.10% 29.17% -118.82% - Horiz. % 570.11% 312.18% -27.68% 245.02% 154.98% 218.82% 100.00%
NP 5,256 1,891 -3,435 1,252 441 765 135 84.00% YoY % 177.95% 155.05% -374.36% 183.90% -42.35% 466.67% - Horiz. % 3,893.33% 1,400.74% -2,544.44% 927.41% 326.67% 566.67% 100.00%
NP to SH 5,256 1,897 -3,345 1,024 476 766 35 130.37% YoY % 177.07% 156.71% -426.66% 115.13% -37.86% 2,088.57% - Horiz. % 15,017.14% 5,420.00% -9,557.14% 2,925.71% 1,360.00% 2,188.57% 100.00%
Tax Rate 22.72 % 30.91 % - % 34.66 % 48.78 % 43.67 % 66.75 % -16.43% YoY % -26.50% 0.00% 0.00% -28.95% 11.70% -34.58% - Horiz. % 34.04% 46.31% 0.00% 51.93% 73.08% 65.42% 100.00%
Total Cost 55,639 51,860 36,668 48,752 56,209 33,123 35,345 7.85% YoY % 7.29% 41.43% -24.79% -13.27% 69.70% -6.29% - Horiz. % 157.42% 146.73% 103.74% 137.93% 159.03% 93.71% 100.00%
Net Worth 51,004 45,926 40,964 44,019 43,279 42,703 43,905 2.53% YoY % 11.06% 12.11% -6.94% 1.71% 1.35% -2.74% - Horiz. % 116.17% 104.60% 93.30% 100.26% 98.57% 97.26% 100.00%
Dividend 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Net Worth 51,004 45,926 40,964 44,019 43,279 42,703 43,905 2.53% YoY % 11.06% 12.11% -6.94% 1.71% 1.35% -2.74% - Horiz. % 116.17% 104.60% 93.30% 100.26% 98.57% 97.26% 100.00%
NOSH 54,197 54,197 49,277 49,277 49,366 49,277 49,277 1.60% YoY % 0.00% 9.98% 0.00% -0.18% 0.18% 0.00% - Horiz. % 109.98% 109.98% 100.00% 100.00% 100.18% 100.00% 100.00%
Ratio Analysis 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
NP Margin 8.63 % 3.52 % -10.34 % 2.50 % 0.78 % 2.26 % 0.38 % 68.20% YoY % 145.17% 134.04% -513.60% 220.51% -65.49% 494.74% - Horiz. % 2,271.05% 926.32% -2,721.05% 657.89% 205.26% 594.74% 100.00%
ROE 10.30 % 4.13 % -8.17 % 2.33 % 1.10 % 1.79 % 0.08 % 124.55% YoY % 149.39% 150.55% -450.64% 111.82% -38.55% 2,137.50% - Horiz. % 12,875.00% 5,162.50% -10,212.50% 2,912.50% 1,375.00% 2,237.50% 100.00%
Per Share 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 112.36 99.18 67.44 101.48 114.75 68.77 72.00 7.69% YoY % 13.29% 47.06% -33.54% -11.56% 66.86% -4.49% - Horiz. % 156.06% 137.75% 93.67% 140.94% 159.38% 95.51% 100.00%
EPS 9.70 3.50 -6.79 2.08 0.96 1.55 0.07 127.31% YoY % 177.14% 151.55% -426.44% 116.67% -38.06% 2,114.29% - Horiz. % 13,857.14% 5,000.00% -9,700.00% 2,971.43% 1,371.43% 2,214.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.9411 0.8474 0.8313 0.8933 0.8767 0.8666 0.8910 0.92% YoY % 11.06% 1.94% -6.94% 1.89% 1.17% -2.74% - Horiz. % 105.62% 95.11% 93.30% 100.26% 98.40% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 65,036 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
RPS 93.63 82.65 51.10 76.89 87.11 52.11 54.55 9.41% YoY % 13.28% 61.74% -33.54% -11.73% 67.17% -4.47% - Horiz. % 171.64% 151.51% 93.68% 140.95% 159.69% 95.53% 100.00%
EPS 8.08 2.92 -5.14 1.57 0.73 1.18 0.05 133.20% YoY % 176.71% 156.81% -427.39% 115.07% -38.14% 2,260.00% - Horiz. % 16,160.00% 5,840.00% -10,280.00% 3,140.00% 1,460.00% 2,360.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7843 0.7062 0.6299 0.6768 0.6655 0.6566 0.6751 2.53% YoY % 11.06% 12.11% -6.93% 1.70% 1.36% -2.74% - Horiz. % 116.18% 104.61% 93.30% 100.25% 98.58% 97.26% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.5350 0.6550 0.6300 0.6350 0.7550 0.9300 0.7300 -
P/RPS 0.48 0.66 0.93 0.63 0.66 1.35 1.01 -11.65% YoY % -27.27% -29.03% 47.62% -4.55% -51.11% 33.66% - Horiz. % 47.52% 65.35% 92.08% 62.38% 65.35% 133.66% 100.00%
P/EPS 5.52 18.71 -9.28 30.56 78.30 59.83 1,027.78 -58.12% YoY % -70.50% 301.62% -130.37% -60.97% 30.87% -94.18% - Horiz. % 0.54% 1.82% -0.90% 2.97% 7.62% 5.82% 100.00%
EY 18.13 5.34 -10.77 3.27 1.28 1.67 0.10 137.71% YoY % 239.51% 149.58% -429.36% 155.47% -23.35% 1,570.00% - Horiz. % 18,130.00% 5,340.00% -10,770.00% 3,270.00% 1,280.00% 1,670.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.77 0.76 0.71 0.86 1.07 0.82 -5.88% YoY % -25.97% 1.32% 7.04% -17.44% -19.63% 30.49% - Horiz. % 69.51% 93.90% 92.68% 86.59% 104.88% 130.49% 100.00%
Price Multiplier on Announcement Date 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 CAGR
Date 18/05/20 29/04/19 25/04/18 27/04/17 28/04/16 29/04/15 28/04/14 -
Price 0.5200 0.6550 0.6800 0.6950 0.7000 0.8600 0.7050 -
P/RPS 0.46 0.66 1.01 0.68 0.61 1.25 0.98 -11.83% YoY % -30.30% -34.65% 48.53% 11.48% -51.20% 27.55% - Horiz. % 46.94% 67.35% 103.06% 69.39% 62.24% 127.55% 100.00%
P/EPS 5.36 18.71 -10.02 33.44 72.60 55.32 992.58 -58.08% YoY % -71.35% 286.73% -129.96% -53.94% 31.24% -94.43% - Horiz. % 0.54% 1.88% -1.01% 3.37% 7.31% 5.57% 100.00%
EY 18.65 5.34 -9.98 2.99 1.38 1.81 0.10 138.84% YoY % 249.25% 153.51% -433.78% 116.67% -23.76% 1,710.00% - Horiz. % 18,650.00% 5,340.00% -9,980.00% 2,990.00% 1,380.00% 1,810.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.55 0.77 0.82 0.78 0.80 0.99 0.79 -5.85% YoY % -28.57% -6.10% 5.13% -2.50% -19.19% 25.32% - Horiz. % 69.62% 97.47% 103.80% 98.73% 101.27% 125.32% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Amtel-Q1-FY2017.pdf 
